	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£28,200	£28,623	£29,339	£30,072	£30,974	£147,208
Total Expenses	£27,123	£27,177	£27,259	£27,343	£27,444	£136,347
Profit Before Tax	£1,077	£1,446	£2,079	£2,729	£3,530	£10,861
Profit After Tax	£872	£1,171	£1,684	£2,210	£2,859	£8,798
Change In Property Value	£6	£6	£11,999	£21,419	£28,502	£61,932
Net Return	£878	£1,177	£13,684	£23,629	£31,361	£70,729
Return From Rental Income (%)	0%	1%	1%	1%	1%	4%
Total Net Return (%)	0%	1%	7%	12%	16%	36%